XML 80 R56.htm IDEA: XBRL DOCUMENT v3.26.1
Disclosure on Individual Items of the Consolidated Financial Statements - Schedule of Market Prices for Private Warrants (Details)
€ in Thousands
 12 Months Ended
Sep. 03, 2024
EUR (€)
Dec. 31, 2025
EUR (€)
$ / shares
Dec. 31, 2024
EUR (€)
$ / shares
Dec. 31, 2025
$ / shares
Dec. 31, 2024
$ / shares
Sep. 03, 2024
$ / shares
Schedule of Market Prices for Private Warrants [Line Items]            
Spot price       $ 12.68 [1] $ 15.51  
Strike price       11.5 [2] 11.5  
Expected term (years)   11 months 19 days 1 year 11 months 23 days      
Risk free rate   3.82% 2.78%      
Dividend yield [3]   0.00% 0.00%      
Annual volatility   60.79% 55.42%      
Price of redemption feature   $ 0.05 $ 0.53      
Liquidity discount   10.00% 10.00%      
Fair Market Value   $ 12.28 $ 14.17      
Fair value per warrant       130 367  
Second Shareholder Loan One [Member]            
Schedule of Market Prices for Private Warrants [Line Items]            
Spot price [1]         15.51 $ 13.16
Strike price         6.2 6.2 [2]
Expected term (years) 2 years [4]   1 year 7 months 17 days      
Risk free rate 4.73% [5]   3.45%      
Dividend yield 0.00% [3]   0.00%      
Annual volatility 64.48%   46.58%      
Number of warrants outstanding (in Euro) | € € 2,500,001   $ 4,000,001      
Fair value per warrant         9.71 8.22
Second Shareholder Loan plus One [Member]            
Schedule of Market Prices for Private Warrants [Line Items]            
Spot price [1]           13.16
Strike price [2]           6.2
Expected term (years) [4] 2 years          
Risk free rate [5] 4.73%          
Dividend yield [3] 0.00%          
Annual volatility 64.48%          
Number of warrants outstanding (in Euro) | € € 4,800,002          
Fair value per warrant           $ 8.22
Second Shareholder Loan [Member]            
Schedule of Market Prices for Private Warrants [Line Items]            
Spot price       12.68 [1] 15.51  
Strike price       6.2 6.2  
Expected term (years)   7 months 24 days 1 year 7 months 17 days      
Risk free rate   3.82% 3.45%      
Dividend yield   0.00% [3] 0.00%      
Annual volatility   66.49% 46.58%      
Number of warrants outstanding (in Euro) | €   $ 3,838,711 $ 4,800,002      
Fair value per warrant       6.81 9.71  
Second Shareholder Loan [Member]            
Schedule of Market Prices for Private Warrants [Line Items]            
Spot price [1]       12.68    
Strike price       6.2    
Expected term (years)   7 months 24 days        
Risk free rate   3.82%        
Dividend yield [3]   0.00%        
Annual volatility   66.49%        
Number of warrants outstanding (in Euro) | €   $ 4,800,002        
Fair value per warrant       6.81    
First shareholder loan One [Member]            
Schedule of Market Prices for Private Warrants [Line Items]            
Spot price [1]         15.51  
Strike price         3  
Expected term (years)     4 months 2 days      
Risk free rate     2.88%      
Dividend yield     0.00%      
Annual volatility     46.15%      
Number of warrants outstanding (in Euro) | €     $ 1,680,000      
Fair value per warrant         $ 12.54  
Level 3 [Member]            
Schedule of Market Prices for Private Warrants [Line Items]            
Spot price [1]       12.68    
Strike price       10.31    
Expected term (years)   4 years 3 months 29 days        
Risk free rate   3.74%        
Dividend yield [3]   0.00%        
Annual volatility   61.21%        
Number of warrants outstanding (in Euro) | €   $ 1,827,284        
Fair value per warrant       $ 7.24    
[1] Equal to the observed price of the class A common shares,
[2] Warrant strike price,
[3] Assumed dividend yield of 0%,
[4] Calculated as the time period between the end of the reporting period and the warrants expiration date (August 26, 2026),
[5] Interpolated 1.9-year constant maturity US treasury rates,